Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bastrop at 1672 Sayers Rd, Bastrop, TX, 78602 priced at $1,100,000 pairs $3,536/mo rent with after a $5,384/mo payment. Total monthly income equals $3,536/mo. Return on cash invested is 5.94% in year one, and rental yield stands at 3.86% on a $1,100,000 basis. Equity gained on principal adds $7,098/yr, and 5% annual appreciation accumulates to $303,910 by year five. Five-year ROI measures 29.06% and total cumulative return in cash reaches $103,579. For financing, Ziffy Mortgage’s DSCR program evaluates $3,536/mo property income against a $5,384/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
14.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78602, Bastrop, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,506 (100%) |
| Owner Occupied HU | 11,642 (70.5%) |
| Renter Occupied HU | 3,542 (21.5%) |
| Vacant Housing Units | 1,322 ( 8.0%) |
| Median Home Value | $347,719 |
| Average Home Value | $396,837 |
Residential
14,020
Single Family
13,017
Multi-Family
1,003
Businesses
1,232
Date | Event | Price |
|---|---|---|
| 2025-02-01 | Price change | $1,500,000 |
| 2024-06-12 | Price change | $1,100,000 |
| 2024-05-10 | Listed for sale | $1,060,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $761,571 | N/A |
| 2023-02-13 | N/A | N/A | $761,571 | -9.09% |
| 2022-02-13 | N/A | N/A | $837,728 | 101.16% |
Listed by: Clarice White-McLarty • Keller Williams Realty Professionals
Mls Name: HAR
Mls Provider:
Mls ID: #79467088
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
